BNBCalc Short Term Rental Investment Analysis 20 Viale Severino Boezio, Milano, Lombardia, 20145

1 bed • 1 bath • 3 guests • €300,000

BNB

Calc

Annual Revenue

€36,680

Profit (Cash Flow)

€7,250

Cap Rate

7.7%

Annual Revenue

€36,680

AirDNA projects €135/night at 59% occupancy ($29,070). Airbtics projects €150/night at 67% occupancy ($36,679). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 67% occupancy rate, €150 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	€20,938	€33,193	€57,985	€80,993
Occupancy	56%	69%	81%	92%
Nightly Rate	€100	€128	€191	€235

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lovely Brand-new house!	€21,014	€165	33%	1	1	2	€28	❌	❌	✅	Y / Y	⭐️ 4.6 (31)
CityLife Sky Apartment-MICO- Panoramic Penthouse	€44,317	€201	59%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (62)
SkyAttic - 801 - City Life - 1 min from metro	€52,564	€148	92%	1	1	1	€67	❌	❌	❌	Y / Y	⭐️ 0 (2)
City Life Milano - Charming central Joie de Vivre	€27,619	€129	57%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (146)
Allianz MiCo- Fiera near metro to Como, Milano	€29,375	€111	70%	1	1	2	€38	❌	❌	✅	Y / Y	⭐️ 5 (167)
Lovely boutique home in Milan	€33,997	€190	49%	1	1	1	€0	❌	✅	✅	Y / Y	⭐️ 5 (156)
Under the stars, City Life, Corso Sempione, Milano	€43,560	€198	59%	1	1	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (48)
Appartamento incantevole con terrazzo vista	€89,578	€248	97%	1	1	3	€48	❌	❌	❌	Y / N	⭐️ 0 (0)
Loft incantevole, completamente nuovo	€29,957	€99	81%	1	1	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (193)
Sunset CityLife - "Italian lifestyle" house	€69,064	€235	79%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (3)
Stunning CityLife Apartment	€38,313	€205	50%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (17)
Adorable flat w/ balcony	€31,063	€93	85%	1	1	3	€76	❌	❌	❌	Y / Y	⭐️ 4.5 (88)
Mara's Milano City Apartment	€26,940	€115	63%	1	1	2	€46	❌	❌	❌	Y / Y	⭐️ 5 (94)
Easylife - Oasis of tranquility Sempione area	€50,617	€161	84%	1	1	1	€67	❌	❌	❌	Y / N	⭐️ 5 (11)
Amazing flat near Parco Sempione	€19,077	€75	68%	1	1	2	€28	❌	❌	✅	Y / Y	⭐️ 5 (598)
CityLife Charme - Milano Sempione	€50,842	€143	95%	1	1	2	€47	❌	❌	❌	Y / Y	⭐️ 5 (66)
Casa di ringhiera, nel quartiere degli artigiani!	€21,593	€98	56%	1	1	2	€76	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
Mussi, 10 – La tua casa a Milano	€29,199	€104	73%	1	1	1	€81	❌	❌	❌	Y / Y	⭐️ 0 (2)
Citylife luxury art apartment	€19,501	€108	48%	1	1	2	€47	❌	❌	❌	Y / Y	⭐️ 5 (5)
Charismatic flat w/ parking	€101,283	€302	90%	1	1	2	€95	❌	❌	❌	Y / Y	⭐️ 4.2 (24)
City Life - Ferrucci Apartment - CityLife	€26,287	€115	60%	1	1	2	€29	❌	❌	✅	Y / Y	⭐️ 5 (30)
Bohemian House	€23,285	€78	80%	1	1	2	€57	❌	❌	✅	Y / Y	⭐️ 5 (51)
City Life all comforts flat	€40,285	€229	46%	1	2	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (10)
☆Gate14☆City Life GuestHouse	€26,415	€110	65%	1	1	2	€44	❌	❌	✅	Y / Y	⭐️ 5 (94)
Milano centro-Arco della Pace-JOY HOUSE no stress!	€19,166	€85	61%	1	1	1	€34	❌	❌	❌	Y / Y	⭐️ 4.5 (88)
Corso Sempione, nel cuore della Milano che conta!	€19,743	€93	57%	1	1	1	€48	❌	❌	✅	Y / Y	⭐️ 5 (93)
Cozy Apartment in City Life	€32,209	€167	51%	1	1	2	€28	❌	❌	✅	Y / Y	⭐️ 5 (50)
Lovely flat in "Ca' Longa"	€16,634	€105	40%	1	1	3	€34	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Casa Lola Milano Sempione City Life/MiCo area	€24,893	€86	78%	1	1	2	€48	❌	❌	✅	Y / Y	⭐️ 5 (69)
☆ Smart & Relax ☆ Milano City Life - Sempione	€27,367	€91	79%	1	1	2	€34	❌	❌	✅	Y / Y	⭐️ 4.5 (85)
Da Rosa e Pier - Charming central flat	€34,786	€101	92%	1	1	1	€34	❌	❌	✅	Y / Y	⭐️ 5 (71)
Lovely flat near Milan centre	€21,825	€78	75%	1	1	2	€24	❌	❌	❌	Y / Y	⭐️ 5 (118)
Chic Design Flat in Piero della Francesca	€33,489	€127	71%	1	1	2	€38	❌	❌	✅	Y / Y	⭐️ 5 (21)
City life apartment	€33,126	€114	79%	1	1	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (6)
Luxury [Mico· CityLife • San Siro-Duomo] Gym	€41,048	€137	81%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (86)
HomeMi Arco Della Pace Apartment	€112,501	€311	97%	1	1	1	€76	❌	❌	❌	Y / Y	⭐️ 5 (24)
CityLife, Suite Margherita	€57,498	€176	89%	1	1	3	€48	❌	❌	✅	Y / Y	⭐️ 4.8 (37)
Sempione-citylife -4 posti letto	€47,664	€213	60%	1	1	1	€19	❌	❌	❌	Y / Y	⭐️ 5 (23)

Return Metrics

10.09% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€7,250	€14,500	€21,750	€29,000	€36,250	€72,501	€217,503
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€239,999	€239,999	€239,999	€239,999	€239,999	€239,999	€239,999
Down Payment	€60,000	€60,000	€60,000	€60,000	€60,000	€60,000	€60,000
Property Appreciation	€9,000	€18,270	€27,818	€37,652	€47,782	€103,174	€428,178
Total Return	€316,250	€332,770	€349,568	€366,653	€384,032	€475,676	€945,682

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.09%

Cap Rate

7.74%

Return on Investment

28.51%

20 Viale Severino Boezio Milano, Lombardia, 20145

1 bed • 1 bath • 3 guests

Purchase Price

Airbnb Investor Score

€7,250

Annual Profit

7.7%

Cap Rate

10.1%

Cash on Cash

€36,680

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €135/night at 59% occupancy.Projected nightly rate is €150/night at 67% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

€37,725

Avg annual revenue

67%

Avg occupancy rate

€150

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

€15k

€45k

€80k

€115k

€7,250

Profit

Revenue

€36,680

Operating Expenses

€13,430

Operating Income

€23,250

Mortgage & Taxes

€16,000

Profit (Cash Flow)

€7,250

€71,811

Cash Investment

Down Payment

€60,000

Renos & Furnishing

€2,811

Closing Costs

€9,000

Total

€71,811

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.09%

Cap Rate

7.74%

Return on Investment

28.51%